Detached
B29
3 beds
1 bath
Bryony Road, Bournville Village Trust, Selly Oak, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£17,606
↗ 8%After 5 Years
Change In Property Value
£148,060
↗ 23%After 5 Years
Return On Investment
77%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,628 | £33,117 | £33,945 | £34,794 | £35,838 | £170,323 |
| Total Expenses | £29,552 | £29,612 | £29,706 | £29,801 | £29,916 | £148,587 |
| Profit Before Tax | £3,076 | £3,505 | £4,240 | £4,993 | £5,921 | £21,736 |
| Profit After Tax | £2,492 | £2,839 | £3,434 | £4,044 | £4,796 | £17,606 |
| Change In Property Value | £16,250 | £16,656 | £30,731 | £39,250 | £45,173 | £148,060 |
| Net Return | £18,742 | £19,496 | £34,165 | £43,294 | £49,970 | £165,666 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change